[EDGENTA] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[EDGENTA] UEM EDGENTA BERHAD
Announcement Date
28-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -95.33%
YoY- -93.32%
Quarter Report
Latest QR
Upcoming QR
EDGENTA's Result
EDGENTA's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 805,282 509,219 311,417 140,926 661,224 518,180 355,027 72.37%
PBT 141,243 74,592 40,447 14,067 111,525 81,728 58,871 78.93%
Tax -35,135 -21,529 -12,853 -4,803 63,387 71,072 78,815 -
NP 106,108 53,063 27,594 9,264 174,912 152,800 137,686 -15.90%
-
NP to SH 82,681 40,112 21,113 7,266 155,696 137,833 124,889 -23.98%
-
Tax Rate 24.88% 28.86% 31.78% 34.14% -56.84% -86.96% -133.88% -
Total Cost 699,174 456,156 283,823 131,662 486,312 365,380 217,341 117.45%
-
Net Worth 388,361 348,484 326,489 326,969 319,450 410,195 395,723 -1.24%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,777 - - - 14,520 - - -
Div Payout % 26.34% - - - 9.33% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 388,361 348,484 326,489 326,969 319,450 410,195 395,723 -1.24%
NOSH 362,954 363,004 362,766 363,300 363,012 363,004 363,049 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.18% 10.42% 8.86% 6.57% 26.45% 29.49% 38.78% -
ROE 21.29% 11.51% 6.47% 2.22% 48.74% 33.60% 31.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 221.87 140.28 85.85 38.79 182.15 142.75 97.79 72.40%
EPS 22.78 11.05 5.82 2.00 42.89 37.97 34.40 -23.96%
DPS 6.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.07 0.96 0.90 0.90 0.88 1.13 1.09 -1.22%
Adjusted Per Share Value based on latest NOSH - 363,300
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 96.83 61.23 37.45 16.95 79.51 62.31 42.69 72.37%
EPS 9.94 4.82 2.54 0.87 18.72 16.57 15.02 -24.00%
DPS 2.62 0.00 0.00 0.00 1.75 0.00 0.00 -
NAPS 0.467 0.419 0.3926 0.3932 0.3841 0.4932 0.4758 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.61 1.06 0.98 0.75 0.67 0.77 0.87 -
P/RPS 0.73 0.76 1.14 1.93 0.37 0.54 0.89 -12.34%
P/EPS 7.07 9.59 16.84 37.50 1.56 2.03 2.53 98.02%
EY 14.15 10.42 5.94 2.67 64.01 49.31 39.54 -49.49%
DY 3.73 0.00 0.00 0.00 5.97 0.00 0.00 -
P/NAPS 1.50 1.10 1.09 0.83 0.76 0.68 0.80 51.88%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 04/11/09 07/08/09 28/04/09 26/05/09 06/11/08 01/08/08 -
Price 1.66 1.13 1.07 0.88 1.00 0.61 0.88 -
P/RPS 0.75 0.81 1.25 2.27 0.55 0.43 0.90 -11.41%
P/EPS 7.29 10.23 18.38 44.00 2.33 1.61 2.56 100.52%
EY 13.72 9.78 5.44 2.27 42.89 62.25 39.09 -50.14%
DY 3.61 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.55 1.18 1.19 0.98 1.14 0.54 0.81 53.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment